|
Cash & Equivalents
|
9.33M | 13.13M | 13.92M | 13.99M | 20.89M | 107.85M | 111.00M | 74.86M | 108.85M | 85.01M | 83.64M | 92.77M | 109.17M | 125.35M | 139.95M | 155.09M | 169.72M | 184.37M | 240.62M | 270.28M | 303.33M | 330.73M | 361.48M | 329.31M | 815.16M | 174.56M | 191.73M | 171.09M | 268.91M | 299.36M | 328.80M | 736.77M | 753.75M | 649.13M | 225.41M | 161.25M | 176.89M | 210.20M | 254.27M | 225.64M | 290.35M | 334.06M | 403.98M | 251.23M | 326.89M | 322.16M | 295.95M | 287.89M | 304.46M | 309.26M |
|
Cash & Current Investments
|
9.33M | 13.13M | 13.92M | 13.99M | 20.89M | 107.85M | 111.00M | 74.86M | 108.85M | 85.01M | 83.64M | 92.77M | 109.17M | 125.35M | 139.95M | 155.09M | 169.72M | 184.37M | 240.62M | 270.28M | 303.33M | 330.73M | 361.48M | 329.31M | 815.16M | 174.56M | 191.73M | 171.09M | 268.91M | 299.36M | 328.80M | 736.77M | 753.75M | 649.13M | 225.41M | 161.25M | 176.89M | 210.20M | 254.27M | 225.64M | 290.35M | 334.06M | 403.98M | 251.23M | 326.89M | 322.16M | 295.95M | 287.89M | 304.46M | 309.26M |
|
Receivables - Net
|
| | 5.71M | | 6.29M | 6.05M | 9.05M | 10.48M | 10.86M | 9.92M | 14.31M | 15.71M | 16.68M | 14.06M | 17.00M | 18.99M | 20.90M | 21.46M | 21.60M | 23.02M | 24.91M | 24.46M | 25.67M | 27.02M | 27.36M | 66.65M | 70.86M | 69.79M | 70.23M | 64.29M | 72.77M | 74.47M | 74.22M | 84.08M | 87.43M | 86.00M | 90.43M | 87.72M | 96.83M | 98.41M | 92.58M | 96.18M | 104.89M | 106.22M | 108.45M | 106.71M | 118.01M | 116.26M | 111.16M | 111.24M |
|
Receivables - Other
|
| | | | | | 1.60M | | | | 3.10M | | | | 3.70M | | | | 4.70M | | | | 5.60M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Receivables
|
| | 5.71M | | 6.29M | 6.05M | 10.65M | 10.48M | 10.86M | 9.92M | 17.41M | 15.71M | 16.68M | 14.06M | 20.70M | 18.99M | 20.90M | 21.46M | 26.30M | 23.02M | 24.91M | 24.46M | 31.27M | 27.02M | 27.36M | 66.65M | 70.86M | 69.79M | 70.23M | 64.29M | 72.77M | 74.47M | 74.22M | 84.08M | 87.43M | 86.00M | 90.43M | 87.72M | 96.83M | 98.41M | 92.58M | 96.18M | 104.89M | 106.22M | 108.45M | 106.71M | 118.01M | 116.26M | 111.16M | 111.24M |
|
Inventory
|
| | 0.39M | | 0.37M | 0.76M | 0.62M | 0.67M | 0.59M | 0.81M | 0.62M | 0.60M | 0.70M | 0.94M | 0.59M | 0.53M | 0.34M | 0.17M | 0.21M | 0.18M | 0.16M | 0.16M | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Tax Assets
|
| | 3.08M | | 1.54M | 1.39M | 1.76M | 1.46M | 1.97M | 2.04M | 2.64M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | 0.66M | | 2.03M | 2.79M | 2.27M | 2.76M | 5.63M | 3.33M | 1.70M | 6.30M | 6.90M | 5.35M | 2.87M | 4.07M | 8.08M | 6.11M | 3.52M | 10.73M | 11.73M | 8.95M | 7.53M | 8.24M | 11.00M | 29.12M | 34.71M | 42.90M | 43.98M | 32.38M | 58.61M | 53.87M | 32.64M | 30.92M | 38.49M | 31.67M | 41.27M | 34.25M | 31.79M | 34.35M | 39.63M | 44.17M | 48.56M | 47.45M | 60.28M | 66.37M | 63.80M | 68.65M | 77.21M | 78.21M |
|
Current Assets
|
| | 23.76M | | 31.11M | 118.84M | 124.72M | 130.27M | 167.98M | 141.22M | 143.05M | 155.53M | 173.74M | 186.06M | 200.82M | 219.14M | 239.62M | 252.81M | 265.40M | 303.76M | 339.71M | 363.84M | 394.68M | 364.58M | 853.52M | 270.32M | 297.30M | 283.78M | 383.13M | 396.03M | 460.18M | 865.11M | 860.61M | 764.13M | 351.34M | 278.92M | 308.59M | 332.16M | 382.89M | 358.41M | 422.56M | 474.41M | 557.44M | 404.90M | 495.63M | 495.25M | 477.75M | 472.80M | 492.83M | 498.71M |
|
Property, Plant & Equipment (Net)
|
| | 1.99M | | 2.55M | 2.69M | 2.58M | 3.08M | 3.16M | 3.61M | 3.51M | 3.39M | 4.25M | 5.37M | 5.17M | 6.08M | 6.08M | 6.79M | 7.84M | 8.63M | 8.87M | 8.74M | 8.22M | 8.48M | 9.87M | 35.20M | 33.49M | 35.82M | 34.53M | 31.77M | 29.11M | 27.48M | 27.38M | 24.93M | 23.37M | 21.00M | 18.03M | 15.62M | 12.86M | 10.53M | 9.14M | 7.66M | 6.01M | 5.08M | 4.59M | 3.89M | 3.24M | 3.17M | 3.09M | 3.39M |
|
Long-Term Investments
|
| | | | | | | 40.04M | 40.08M | 40.10M | 40.13M | 40.16M | 40.29M | 40.35M | 40.41M | 40.47M | 40.58M | 40.71M | 40.80M | 40.89M | 41.11M | 41.25M | 0.71M | 78.06M | 81.84M | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | 4.65M | | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 4.65M | 1,322.50M | 1,332.63M | 1,332.63M | 1,333.81M | 1,326.79M | 1,327.19M | 1,363.57M | 1,363.57M | 1,363.55M | 1,645.84M | 36.35M | 1,646.00M | 1,645.76M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M | 1,648.14M |
|
Intangibles
|
| | 24.69M | | 26.05M | 26.25M | 26.54M | 26.62M | 26.60M | 61.04M | 66.84M | 66.45M | 65.67M | 65.69M | 65.02M | 64.68M | 73.83M | 85.45M | 83.64M | 82.15M | 82.28M | 80.73M | 79.67M | 81.44M | 88.77M | 796.23M | 783.28M | 777.48M | 783.11M | 776.31M | 767.00M | 780.79M | 770.33M | 820.95M | 973.14M | 1,007.86M | 991.95M | 964.53M | 936.36M | 907.70M | 881.94M | 860.51M | 835.95M | 1,071.37M | 1,254.21M | 1,228.48M | 1,204.66M | 1,179.43M | 1,152.46M | 1,124.77M |
|
Goodwill & Intangibles
|
| | 29.34M | | 30.70M | 30.90M | 31.19M | 31.27M | 31.25M | 65.69M | 71.49M | 71.11M | 70.33M | 70.34M | 69.67M | 69.33M | 78.48M | 90.10M | 88.29M | 86.80M | 86.93M | 85.38M | 84.32M | 86.09M | 93.42M | 2,118.73M | 2,115.91M | 2,110.11M | 2,116.91M | 2,103.10M | 2,094.20M | 2,144.36M | 2,133.90M | 2,184.49M | 2,618.97M | 1,044.22M | 2,637.94M | 2,610.29M | 2,584.50M | 2,555.85M | 2,530.08M | 2,508.66M | 2,484.09M | 2,719.52M | 2,902.36M | 2,876.62M | 2,852.80M | 2,827.57M | 2,800.60M | 2,772.91M |
|
Long-Term Deferred Tax
|
| | 0.05M | | 0.05M | 0.05M | 0.02M | 0.02M | 0.02M | 0.02M | | 0.34M | 0.51M | 0.70M | 1.61M | 6.44M | 5.05M | 4.66M | 5.46M | 0.62M | 1.04M | 1.44M | 1.68M | 0.55M | 0.67M | | 0.02M | 0.04M | 0.06M | 0.02M | | | | | | | | | | | | | | | | | | | | |
|
Other Non-Current Assets
|
| | | | | 0.30M | 0.28M | 0.66M | 0.53M | 1.44M | 1.75M | 1.87M | 1.76M | 2.00M | 1.86M | 1.85M | 1.71M | 1.76M | 2.18M | 18.23M | 18.05M | 18.30M | 21.12M | 21.51M | 22.31M | 34.47M | 35.09M | 35.17M | 34.66M | 34.02M | 37.42M | 38.78M | 42.97M | 44.91M | 49.81M | 48.84M | 48.88M | 48.15M | 52.18M | 53.49M | 52.70M | 52.45M | 67.87M | 68.88M | 65.41M | 67.75M | 71.57M | 71.28M | 80.40M | 85.00M |
|
Non-Current Assets
|
| | 31.33M | | 34.65M | 33.89M | 34.05M | 35.01M | 34.94M | 70.75M | 76.75M | 76.71M | 76.84M | 78.41M | 78.32M | 83.71M | 91.32M | 103.31M | 103.76M | 114.27M | 114.89M | 113.86M | 115.34M | 232.06M | 244.82M | 2,289.60M | 2,267.68M | 2,278.70M | 2,281.25M | 2,261.23M | 2,250.23M | 2,296.76M | 2,288.02M | 2,335.48M | 2,755.76M | 2,786.14M | 2,765.44M | 2,732.60M | 2,706.01M | 2,676.60M | 2,643.90M | 2,619.09M | 2,606.35M | 2,841.58M | 3,018.84M | 2,993.10M | 2,970.80M | 2,943.48M | 2,923.85M | 2,899.35M |
|
Assets
|
| | 55.09M | | 65.77M | 152.74M | 158.77M | 165.28M | 202.92M | 211.96M | 219.79M | 232.24M | 250.59M | 264.47M | 279.14M | 302.85M | 330.94M | 356.12M | 369.16M | 418.03M | 454.60M | 477.70M | 510.02M | 596.64M | 1,098.34M | 2,559.92M | 2,564.98M | 2,562.48M | 2,664.38M | 2,657.26M | 2,710.41M | 3,161.87M | 3,148.63M | 3,099.61M | 3,107.10M | 3,065.07M | 3,074.02M | 3,064.76M | 3,088.90M | 3,035.01M | 3,066.46M | 3,093.50M | 3,163.79M | 3,246.48M | 3,514.47M | 3,488.35M | 3,448.55M | 3,416.27M | 3,416.68M | 3,398.06M |
|
Accounts Payables
|
| | 2.37M | | 0.46M | 0.91M | 1.30M | 0.99M | 1.03M | 2.41M | 2.43M | 1.23M | 1.80M | 1.58M | 3.22M | 1.54M | 1.59M | 3.29M | 2.42M | 3.11M | 1.77M | 1.50M | 3.52M | 1.96M | 2.74M | 7.97M | 3.98M | 7.34M | 11.71M | 6.75M | 1.61M | 9.64M | 4.70M | 5.24M | 27.54M | 13.66M | 15.84M | 15.84M | 13.90M | 13.36M | 12.54M | 13.42M | 12.04M | 18.17M | 10.56M | 10.35M | 14.36M | 13.50M | 9.60M | 19.55M |
|
Dividends payables
|
| | | | 0.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Payables
|
| | 2.37M | | 0.81M | 0.91M | 1.30M | 0.99M | 1.03M | 2.41M | 2.43M | 1.23M | 1.80M | 1.58M | 3.22M | 1.54M | 1.59M | 3.29M | 2.42M | 3.11M | 1.77M | 1.50M | 3.52M | 1.96M | 2.74M | 7.97M | 3.98M | 7.34M | 11.71M | 6.75M | 1.61M | 9.64M | 4.70M | 5.24M | 27.54M | 13.66M | 15.84M | 15.84M | 13.90M | 13.36M | 12.54M | 13.42M | 12.04M | 18.17M | 10.56M | 10.35M | 14.36M | 13.50M | 9.60M | 19.55M |
|
Accumulated Expenses
|
| | 4.13M | | 3.01M | 3.01M | 5.30M | 2.15M | 3.31M | 3.90M | 7.78M | 3.15M | 4.35M | 4.66M | 8.72M | 4.43M | 6.52M | 9.68M | 12.55M | 7.64M | 9.72M | 9.93M | 16.98M | 9.13M | 19.39M | 54.30M | 50.12M | 39.98M | 37.42M | 34.84M | 75.88M | 73.45M | 49.10M | 49.88M | 57.59M | 47.84M | 43.29M | 35.14M | 45.84M | 45.65M | 49.28M | 41.84M | 49.61M | 41.19M | 63.38M | 86.72M | 69.33M | 68.44M | 64.54M | 47.41M |
|
Short term Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 31.25M | 39.06M | 46.88M | 54.69M | 62.50M | 62.50M | 62.50M | 78.12M | 6.56M | 8.75M | 10.94M | 13.12M | 15.31M | 17.50M | | | | | | | | | | | |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 3.79M | 3.95M | 10.78M | 12.40M | 13.21M | 13.52M | 13.89M | 14.04M | 13.68M | 13.05M | 12.69M | 12.17M | 11.81M | 11.28M | 10.71M | 10.16M | 10.65M | 10.03M | 9.77M | 9.40M | 9.76M | 9.89M | 9.95M | 10.00M | 9.97M | 9.95M | 9.93M |
|
Total Current Liabilities
|
| | 9.43M | | 6.57M | 6.34M | 8.83M | 5.18M | 7.21M | 9.36M | 12.11M | 6.97M | 8.94M | 10.44M | 15.70M | 10.30M | 12.94M | 19.48M | 20.49M | 17.15M | 17.07M | 17.40M | 29.05M | 23.38M | 37.14M | 141.86M | 151.94M | 134.60M | 153.78M | 151.36M | 204.70M | 192.30M | 185.12M | 107.07M | 153.19M | 117.65M | 125.52M | 110.38M | 131.06M | 89.66M | 103.27M | 96.24M | 117.09M | 92.22M | 120.91M | 154.54M | 156.32M | 116.34M | 116.58M | 120.63M |
|
Non-Current Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,196.02M | 1,181.62M | 1,167.19M | 952.90M | 938.56M | 924.22M | 909.82M | 895.45M | 923.50M | 922.08M | 918.51M | 914.97M | 911.41M | 907.84M | 872.90M | 873.58M | 874.27M | 874.97M | 925.67M | 1,101.40M | 1,081.04M | 1,056.30M | 1,056.57M | 1,006.83M | 982.11M |
|
Non-Current Deffered Revenue
|
| | 0.39M | | 0.43M | 0.48M | 0.49M | 0.48M | 0.14M | 0.20M | 0.24M | 0.82M | 1.08M | 1.29M | 1.46M | 1.70M | 2.07M | 2.23M | 2.40M | 2.47M | | | 2.97M | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred Stock Liabilities
|
| | 46.71M | | 42.69M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | 5.08M | | 5.39M | 5.42M | 5.36M | 5.05M | 4.41M | 4.08M | 4.00M | 1.71M | 1.11M | 0.15M | 0.04M | | | | 6.13M | 1.44M | 2.22M | 0.66M | 10.87M | 7.33M | 7.77M | 128.64M | 176.12M | 134.27M | 129.86M | 123.99M | 174.31M | 124.75M | 115.31M | 110.40M | 160.77M | 95.38M | 92.29M | 89.28M | 148.22M | 81.93M | 74.53M | 66.74M | 141.38M | 63.28M | 63.47M | 58.60M | 55.83M | 57.16M | 86.61M | 101.57M |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | 40.03M | 39.61M | 83.83M | 68.02M | 95.19M | 79.30M | 76.67M | 88.26M | 71.92M | 70.00M | 67.84M | 77.40M | 64.34M | 62.63M | 60.82M | 69.15M | 58.62M | 52.37M | 50.58M | 58.17M | 48.25M | 46.16M | 44.20M | 42.22M | 40.22M | 38.24M | 36.23M |
|
Other Non-Current Liabilities
|
| | 6.18M | | 0.02M | | | | | | | | | | | | | | 2.40M | | 2.69M | 2.84M | 2.97M | 0.39M | 0.73M | 2.59M | 2.62M | 3.78M | 8.21M | 11.43M | 8.81M | 14.81M | 20.09M | 18.95M | 14.19M | 13.92M | 13.73M | 9.76M | 12.71M | 13.31M | 13.09M | 17.71M | 19.27M | 19.27M | 25.50M | 25.27M | 22.96M | 22.18M | 21.99M | 23.50M |
|
Total Non-Current Liabilities
|
| | 11.65M | | 5.82M | 5.90M | 5.84M | 5.53M | 4.55M | 4.28M | 4.23M | 2.53M | 2.19M | 1.44M | 1.49M | 1.70M | 2.07M | 2.23M | 2.40M | 3.90M | 4.91M | 3.50M | 3.88M | 66.95M | 80.57M | 1,539.57M | 1,382.75M | 1,387.22M | 1,170.27M | 1,150.65M | 1,126.98M | 1,121.30M | 1,100.84M | 1,120.69M | 1,101.34M | 1,092.15M | 1,083.61M | 1,071.26M | 1,062.20M | 1,026.76M | 1,013.57M | 1,009.30M | 1,011.68M | 1,056.48M | 1,236.52M | 1,209.12M | 1,177.32M | 1,176.12M | 1,153.68M | 1,143.41M |
|
Total Liabilities
|
| | 21.08M | | 12.39M | 12.23M | 14.67M | 10.71M | 11.76M | 13.64M | 16.34M | 9.51M | 11.13M | 11.88M | 17.20M | 12.01M | 15.01M | 21.70M | 22.89M | 21.06M | 21.98M | 20.90M | 32.94M | 67.34M | 81.31M | 1,542.16M | 1,534.69M | 1,521.83M | 1,324.05M | 1,302.01M | 1,331.68M | 1,313.60M | 1,285.97M | 1,227.76M | 1,254.53M | 1,209.80M | 1,209.13M | 1,181.64M | 1,193.26M | 1,116.42M | 1,116.84M | 1,105.53M | 1,128.77M | 1,148.70M | 1,357.43M | 1,363.66M | 1,333.64M | 1,292.47M | 1,270.26M | 1,264.04M |
|
Total Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | 1,227.27M | 1,220.68M | 1,214.07M | 1,007.59M | 1,001.06M | 986.72M | 972.32M | 973.57M | 930.06M | 930.83M | 929.45M | 928.09M | 926.72M | 925.34M | 872.90M | 873.58M | 874.27M | 874.97M | 925.67M | 1,101.40M | 1,081.04M | 1,056.30M | 1,056.57M | 1,006.83M | 982.11M |
|
Common Equity
|
| | -12.71M | | 10.68M | 140.50M | 144.09M | 154.57M | 191.16M | 198.32M | 203.46M | 222.74M | 239.46M | 252.59M | 261.94M | 290.84M | 315.93M | 334.41M | 346.27M | 396.97M | 432.62M | 456.80M | 477.08M | 529.30M | 1,017.03M | 1,017.76M | 1,030.30M | 1,040.65M | 1,340.34M | 1,355.26M | 1,378.73M | 1,848.27M | 1,862.67M | 1,871.85M | 1,852.58M | 1,855.26M | 1,864.90M | 1,883.12M | 1,895.64M | 1,918.59M | 1,949.61M | 1,987.97M | 2,035.02M | 2,097.78M | 2,157.04M | 2,124.69M | 2,114.91M | 2,123.81M | 2,146.42M | 2,134.03M |
|
Shareholder's Equity
|
| | -12.71M | | 10.68M | 140.50M | 144.09M | 154.57M | 191.16M | 198.32M | 203.46M | 222.74M | 239.46M | 252.59M | 261.94M | 290.84M | 315.93M | 334.41M | 346.27M | 396.97M | 432.62M | 456.80M | 477.08M | 529.30M | 1,017.03M | 1,017.76M | 1,030.30M | 1,040.65M | 1,340.34M | 1,355.26M | 1,378.73M | 1,848.27M | 1,862.67M | 1,871.85M | 1,852.58M | 1,855.26M | 1,864.90M | 1,883.12M | 1,895.64M | 1,918.59M | 1,949.61M | 1,987.97M | 2,035.02M | 2,097.78M | 2,157.04M | 2,124.69M | 2,114.91M | 2,123.81M | 2,146.42M | 2,134.03M |
|
Liabilities and Shareholders Equity
|
| | 55.09M | | 65.77M | 152.74M | 158.77M | 165.28M | 202.92M | 211.96M | 219.79M | 232.24M | 250.59M | 264.47M | 279.14M | 302.85M | 330.94M | 356.12M | 369.16M | 418.03M | 454.60M | 477.70M | 510.02M | 596.64M | 1,098.34M | 2,559.92M | 2,564.98M | 2,562.48M | 2,664.38M | 2,657.26M | 2,710.41M | 3,161.87M | 3,148.63M | 3,099.61M | 3,107.10M | 3,065.07M | 3,074.02M | 3,064.76M | 3,088.90M | 3,035.01M | 3,066.46M | 3,093.50M | 3,163.79M | 3,246.48M | 3,514.47M | 3,488.35M | 3,448.55M | 3,416.27M | 3,416.68M | 3,398.06M |
|
Retained Earnings
|
| | -23.17M | | -17.77M | -14.38M | -13.00M | -8.03M | -3.61M | 0.48M | 3.61M | 11.68M | 19.91M | 25.92M | 29.98M | 52.08M | 68.87M | 79.35M | 85.30M | 120.53M | 143.04M | 158.73M | 171.85M | 213.67M | 233.04M | 211.70M | 211.51M | 213.34M | 213.19M | 214.98M | 220.35M | 217.73M | 213.91M | 208.88M | 176.06M | 162.42M | 151.77M | 150.12M | 149.92M | 154.01M | 164.59M | 179.26M | 205.63M | 234.44M | 270.26M | 231.59M | 209.27M | 218.35M | 226.90M | 207.94M |
|
Preferred Shares
|
| | 8.13M | | 8.13M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury Shares
|
| | | | | | | | | | | | 0.00M | | 0.01M | 0.34M | 0.40M | 0.43M | 0.45M | 0.60M | 0.61M | 0.63M | 0.65M | 0.96M | 1.01M | 1.37M | 1.38M | 2.00M | 1.91M | 1.89M | 1.83M | 2.73M | 2.61M | 2.54M | 2.74M | 3.35M | 3.27M | 3.27M | 3.01M | 3.81M | 3.73M | 3.67M | 3.36M | 3.56M | 3.27M | 3.05M | 2.88M | 2.91M | 2.60M | 2.44M |